Life360, Inc.

LIFX

LIFXLife360, Inc. US flag

Other OTC

14.98

USD

- -

3.64BMarket Cap

Profitability (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-34.37	-23.67	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-29.27	-19.01	-17.27	-28.54	-8.52	-1.19	21.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	80.91	79.79	65.09	73.11	75.15	77.81
EBITDA Margin (%)	- -	-49.22	-19.83	-27.86	-37.32	-6.57	0.57	6.67
Operating Margin (%)	- -	-49.22	-20.64	-28.64	-41.35	-9.85	-2.15	3.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	22.84
Pretax Margin (%)	- -	-49.12	-20.25	-29.9	-40	-9.05	-1.25	6.67
Profit Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Net Income to Common Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-34.37	-23.67	- -	- -	- -	- -	- -

Credit (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	5	- -	3	14	8	5	- -	310
ST Debt	2	- -	1	6	4	3	- -	- -
LT Debt	3	- -	2	9	4	2	- -	310
Total Debt/EBITDA	- -	- -	-0.19	-0.46	-0.1	-0.26	0.17	9.5
Net Debt/EBITDA	- -	2.2	3.53	6.96	0.8	3.22	-74.65	-5.63
Total Debt/EBIT	- -	- -	-0.18	-0.45	-0.09	-0.17	-0.05	16.35
Net Debt/EBIT	- -	2.2	3.39	6.77	0.72	2.15	19.96	-9.69
EBITDA to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.13	85.22	75.44	-54.66	-75.64	-88.61	-65.59	-14.46
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.28	0.15	2.36	-5.68	-1.63	-0.64	-0.12	180.88
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
Net Debt to Equity	-100.63	-88.3	-87.47	-87.38	-27.75	-26.09	-44.41	-33.54
Net Debt/Capital (%)	95,700	-694.58	-479.29	57.21	20.95	18.48	35.5	56.99
EBITDA	- -	-29	-16	-31	-85	-20	2	33
EBITDA-CapEx	- -	-29	-16	-31	-86	-22	1	31
Operating Income (Loss)	- -	-29	-17	-32	-94	-30	-8	19

Liquidity (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	7.86	5.22	2.89	5.57	0.86	0.97	2.06	5.11
Current Ratio	8.59	6.49	4.04	6.19	1.63	1.86	3.12	6.26
Quick Ratio	8.3	5.88	3.36	5.88	1.26	1.58	2.85	5.96
CFO/Avg Current Liab	- -	- -	-0.46	-0.4	-0.88	0.09	0.44	1.02
Common Equity/Total Assets	85.13	85.22	75.44	-54.66	-75.64	-88.61	-65.59	-14.46
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.28	0.15	2.36	-5.68	-1.63	-0.64	-0.12	180.88
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
CFO/Total Liabilities	- -	- -	-33.23	-23.22	-60	10.08	39.28	21.54
CFO/CapEx	- -	- -	- -	-150.04	-81.39	3.39	27.47	49.46
Altman's Z-Score	-0.05	27.57	16.08	39.75	1.57	6.96	20.29	1.23

Working Capital (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	8.67	9.53	10.82	10.17	8.09	7.42	7.06
Days Sales Outstanding	- -	42.09	38.32	33.72	35.89	45.13	49.21	51.72
Inventory Turnover	- -	- -	- -	22.67	12.42	10.97	15.19	12.12
Days Inventory Outstanding	- -	- -	- -	16.1	29.39	33.27	24.03	30.11
Accounts Payable Turnover	- -	- -	10.56	8.74	10.39	7.63	16.95	15.92
Accounts Payable Turnover Days	- -	- -	34.56	41.75	35.13	47.81	21.53	22.92
Cash Conversion Cycle	- -	- -	3.76	8.08	30.15	30.59	51.71	58.9
Inventory to Cash Days	- -	- -	38.32	17.62	6.5	11.87	25.19	21.61
Inventories	- -	- -	- -	2	11	4	8	10
Raw Materials	- -	- -	- -	1	3	- -	- -	- -
Work In Process	- -	- -	- -	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	8	4	8	10
Other Inventory	- -	- -	- -	-1	- -	- -	- -	- -

Enterprise Value (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	640	622	3,456	638	971	2,737	- -
- Cash & Cash Equivalents	101	64	56	231	75	69	159	494
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	3	14	8	5	- -	310
Enterprise Value	-96	577	568	3,240	571	908	2,579	-184
Total Capital	100	73	68	-151	-249	-280	-289	172
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt / EV	-0.05	- -	0.01	- -	0.01	0.01	- -	-1.69
EV/Sales	- -	9.78	7.05	28.76	2.5	2.98	6.94	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	1,208.89	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3,003.13	- -	- -	- -	120.62	79.07	- -
EV/Free Cash Flow to Firm	- -	3,003.13	- -	- -	- -	93.13	76.29	- -
Diluted Market Cap	- -	640	622	3,456	645	971	2,737	- -
Diluted Enterprise Value	-96	577	568	3,240	578	908	2,579	-184
EV per Share	- -	1.86	1.28	6.97	3.06	4.53	11.92	- -
TTM Sales	- -	59	81	113	228	305	371	489
TTM EBITDA	- -	-29	-16	-31	-85	-20	2	33
TTM Operating Income	- -	-29	-17	-32	-94	-30	-8	19
TTM Cash Flow to Firm	- -	- -	-7	-12	-57	8	33	89
TTM Free Cash Flow to Firm	- -	- -	-7	-12	-56	10	34	90

Multiples (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-85.77	-286.3	-11.44	99.67	80.99	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-96	577	568	3,240	571	908	2,579	-184
Low Price	- -	2.02	0.01	- -	1	3.05	4.4	10.91
EV/Sales	- -	9.78	7.05	28.76	2.5	2.98	6.94	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	1,208.89	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-22.12	-72.82	-76.71	-7.84	-33.9	-496.56	- -
Price/Earnings High	- -	-22.54	-85.66	-166.26	-15.16	-46.63	-902.65	- -
Price/Earnings Low	- -	-21.69	-0.3	-0.01	-2.04	-21.68	-209.03	- -
Price/Book Value	- -	8.78	9.55	-20.91	-2.48	-3.41	-9.45	- -
Price/Book Value Average	- -	8.78	18.27	-15.57	-2.8	-3.35	-7.81	- -
Price/Book Value High	- -	8.95	21.49	-33.76	-5.41	-4.61	-14.2	- -
Price/Book Value Low	- -	8.61	0.08	- -	-0.73	-2.14	-3.29	- -
Price/Tangible Book Value	- -	8.99	9.76	16.39	10.97	14.29	14.85	- -
Price/Tangible Book Value Average	- -	8.99	18.66	12.2	12.36	14.05	12.27	- -
Price/Tangible Book Value High	- -	9.16	21.95	26.45	23.87	19.33	22.31	- -
Price/Tangible Book Value Low	- -	8.81	0.08	- -	3.21	8.99	5.17	- -
Price/Sales	- -	10.86	7.71	30.68	2.8	3.19	7.37	- -
Price/Sales Average	- -	10.86	14.75	22.85	3.15	3.14	6.09	- -
Price/Sales High	- -	11.07	17.35	49.53	6.08	4.31	11.07	- -
Price/Sales Low	- -	10.65	0.06	- -	0.82	2.01	2.56	- -
Price/Cash Flow	- -	- -	-85.77	-284.4	-11.19	129.09	83.94	- -
Price/Cash Flow Average	- -	- -	-164.06	-211.8	-12.6	126.93	69.36	- -
Price/Cash Flow High	- -	- -	-192.98	-459.09	-24.34	174.61	126.08	- -
Price/Cash Flow Low	- -	- -	-0.67	-0.02	-3.27	81.18	29.2	- -
Price/Free Cash Flow Average	- -	- -	-164.06	-213.22	-12.88	98	66.92	- -
Price/Free Cash Flow High	- -	- -	-192.98	-462.17	-24.89	134.81	121.65	- -
Price/Free Cash Flow Low	- -	- -	-0.67	-0.02	-3.35	62.68	28.17	- -
EV/Sales Average	- -	9.78	14.09	20.93	2.85	2.93	5.66	- -
EV/Sales High	- -	9.99	16.69	47.61	5.79	4.1	10.64	- -
EV/Sales Low	- -	9.57	- -	- -	0.52	1.8	2.14	- -
EV/EBITDA Average	- -	-19.87	-71.03	-75.11	-7.65	-44.56	985.92	-5.63
EV/EBITDA High	- -	-20.3	-84.14	-170.86	-15.51	-62.5	1,853.11	-5.63
EV/EBITDA Low	- -	-19.44	3.03	6.9	-1.4	-27.35	371.91	-5.63
EV/EBIT Average	- -	-19.87	-68.23	-73.07	-6.9	-29.73	-263.66	-9.69
EV/EBIT High	- -	-20.3	-80.82	-166.22	-14	-41.69	-495.57	-9.69
EV/EBIT Low	- -	-19.44	2.91	6.71	-1.27	-18.25	-99.46	-9.69
Last Price	- -	2.06	1.4	7.44	3.42	4.85	12.65	25.5
High Price	- -	2.1	3.15	12.01	7.44	6.56	19	34
Enterprise Value Average	-96	577	1,136	2,357	652	891	2,103	-184
Enterprise Value High	-96	589	1,346	5,363	1,322	1,250	3,953	-184
Enterprise Value Low	-96	564	-48	-216	120	547	793	-184

Profitability (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-34.37	-23.67	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-29.27	-19.01	-17.27	-28.54	-8.52	-1.19	21.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	80.91	79.79	65.09	73.11	75.15	77.81
EBITDA Margin (%)	- -	-49.22	-19.83	-27.86	-37.32	-6.57	0.57	6.67
Operating Margin (%)	- -	-49.22	-20.64	-28.64	-41.35	-9.85	-2.15	3.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	22.84
Pretax Margin (%)	- -	-49.12	-20.25	-29.9	-40	-9.05	-1.25	6.67
Profit Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Net Income to Common Margin (%)	- -	-49.12	-20.25	-29.79	-40.13	-9.25	-1.23	30.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-34.37	-23.67	- -	- -	- -	- -	- -

Credit (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	5	- -	3	14	8	5	- -	310
ST Debt	2	- -	1	6	4	3	- -	- -
LT Debt	3	- -	2	9	4	2	- -	310
Total Debt/EBITDA	- -	- -	-0.19	-0.46	-0.1	-0.26	0.17	9.5
Net Debt/EBITDA	- -	2.2	3.53	6.96	0.8	3.22	-74.65	-5.63
Total Debt/EBIT	- -	- -	-0.18	-0.45	-0.09	-0.17	-0.05	16.35
Net Debt/EBIT	- -	2.2	3.39	6.77	0.72	2.15	19.96	-9.69
EBITDA to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	-151.12	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.13	85.22	75.44	-54.66	-75.64	-88.61	-65.59	-14.46
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.28	0.15	2.36	-5.68	-1.63	-0.64	-0.12	180.88
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
Net Debt to Equity	-100.63	-88.3	-87.47	-87.38	-27.75	-26.09	-44.41	-33.54
Net Debt/Capital (%)	95,700	-694.58	-479.29	57.21	20.95	18.48	35.5	56.99
EBITDA	- -	-29	-16	-31	-85	-20	2	33
EBITDA-CapEx	- -	-29	-16	-31	-86	-22	1	31
Operating Income (Loss)	- -	-29	-17	-32	-94	-30	-8	19

Liquidity (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	7.86	5.22	2.89	5.57	0.86	0.97	2.06	5.11
Current Ratio	8.59	6.49	4.04	6.19	1.63	1.86	3.12	6.26
Quick Ratio	8.3	5.88	3.36	5.88	1.26	1.58	2.85	5.96
CFO/Avg Current Liab	- -	- -	-0.46	-0.4	-0.88	0.09	0.44	1.02
Common Equity/Total Assets	85.13	85.22	75.44	-54.66	-75.64	-88.61	-65.59	-14.46
Long-Term Debt/Equity (%)	3.47	0.15	2.49	3.43	1.66	0.72	0.1	56.62
Long-Term Debt/Capital (%)	3.28	0.15	2.36	-5.68	-1.63	-0.64	-0.12	180.88
Long-Term Debt/Total Assets (%)	2.94	0.13	1.86	2.84	1.2	0.55	0.08	32.34
Total Debt/Equity (%)	5.15	0.15	4.76	5.75	3.43	2.12	0.1	56.62
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt/Total Assets (%)	4.36	0.13	3.55	4.75	2.47	1.63	0.08	32.34
CFO/Total Liabilities	- -	- -	-33.23	-23.22	-60	10.08	39.28	21.54
CFO/CapEx	- -	- -	- -	-150.04	-81.39	3.39	27.47	49.46
Altman's Z-Score	-0.05	27.57	16.08	39.75	1.57	6.96	20.29	1.23

Working Capital (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	8.67	9.53	10.82	10.17	8.09	7.42	7.06
Days Sales Outstanding	- -	42.09	38.32	33.72	35.89	45.13	49.21	51.72
Inventory Turnover	- -	- -	- -	22.67	12.42	10.97	15.19	12.12
Days Inventory Outstanding	- -	- -	- -	16.1	29.39	33.27	24.03	30.11
Accounts Payable Turnover	- -	- -	10.56	8.74	10.39	7.63	16.95	15.92
Accounts Payable Turnover Days	- -	- -	34.56	41.75	35.13	47.81	21.53	22.92
Cash Conversion Cycle	- -	- -	3.76	8.08	30.15	30.59	51.71	58.9
Inventory to Cash Days	- -	- -	38.32	17.62	6.5	11.87	25.19	21.61
Inventories	- -	- -	- -	2	11	4	8	10
Raw Materials	- -	- -	- -	1	3	- -	- -	- -
Work In Process	- -	- -	- -	1	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	8	4	8	10
Other Inventory	- -	- -	- -	-1	- -	- -	- -	- -

Enterprise Value (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	640	622	3,456	638	971	2,737	- -
- Cash & Cash Equivalents	101	64	56	231	75	69	159	494
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5	- -	3	14	8	5	- -	310
Enterprise Value	-96	577	568	3,240	571	908	2,579	-184
Total Capital	100	73	68	-151	-249	-280	-289	172
Total Debt/Capital (%)	4.88	0.15	4.5	-9.52	-3.37	-1.87	-0.12	180.88
Total Debt / EV	-0.05	- -	0.01	- -	0.01	0.01	- -	-1.69
EV/Sales	- -	9.78	7.05	28.76	2.5	2.98	6.94	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	1,208.89	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	3,003.13	- -	- -	- -	120.62	79.07	- -
EV/Free Cash Flow to Firm	- -	3,003.13	- -	- -	- -	93.13	76.29	- -
Diluted Market Cap	- -	640	622	3,456	645	971	2,737	- -
Diluted Enterprise Value	-96	577	568	3,240	578	908	2,579	-184
EV per Share	- -	1.86	1.28	6.97	3.06	4.53	11.92	- -
TTM Sales	- -	59	81	113	228	305	371	489
TTM EBITDA	- -	-29	-16	-31	-85	-20	2	33
TTM Operating Income	- -	-29	-17	-32	-94	-30	-8	19
TTM Cash Flow to Firm	- -	- -	-7	-12	-57	8	33	89
TTM Free Cash Flow to Firm	- -	- -	-7	-12	-56	10	34	90

Multiples (AUD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-85.77	-286.3	-11.44	99.67	80.99	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-96	577	568	3,240	571	908	2,579	-184
Low Price	- -	2.02	0.01	- -	1	3.05	4.4	10.91
EV/Sales	- -	9.78	7.05	28.76	2.5	2.98	6.94	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	1,208.89	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-22.12	-72.82	-76.71	-7.84	-33.9	-496.56	- -
Price/Earnings High	- -	-22.54	-85.66	-166.26	-15.16	-46.63	-902.65	- -
Price/Earnings Low	- -	-21.69	-0.3	-0.01	-2.04	-21.68	-209.03	- -
Price/Book Value	- -	8.78	9.55	-20.91	-2.48	-3.41	-9.45	- -
Price/Book Value Average	- -	8.78	18.27	-15.57	-2.8	-3.35	-7.81	- -
Price/Book Value High	- -	8.95	21.49	-33.76	-5.41	-4.61	-14.2	- -
Price/Book Value Low	- -	8.61	0.08	- -	-0.73	-2.14	-3.29	- -
Price/Tangible Book Value	- -	8.99	9.76	16.39	10.97	14.29	14.85	- -
Price/Tangible Book Value Average	- -	8.99	18.66	12.2	12.36	14.05	12.27	- -
Price/Tangible Book Value High	- -	9.16	21.95	26.45	23.87	19.33	22.31	- -
Price/Tangible Book Value Low	- -	8.81	0.08	- -	3.21	8.99	5.17	- -
Price/Sales	- -	10.86	7.71	30.68	2.8	3.19	7.37	- -
Price/Sales Average	- -	10.86	14.75	22.85	3.15	3.14	6.09	- -
Price/Sales High	- -	11.07	17.35	49.53	6.08	4.31	11.07	- -
Price/Sales Low	- -	10.65	0.06	- -	0.82	2.01	2.56	- -
Price/Cash Flow	- -	- -	-85.77	-284.4	-11.19	129.09	83.94	- -
Price/Cash Flow Average	- -	- -	-164.06	-211.8	-12.6	126.93	69.36	- -
Price/Cash Flow High	- -	- -	-192.98	-459.09	-24.34	174.61	126.08	- -
Price/Cash Flow Low	- -	- -	-0.67	-0.02	-3.27	81.18	29.2	- -
Price/Free Cash Flow Average	- -	- -	-164.06	-213.22	-12.88	98	66.92	- -
Price/Free Cash Flow High	- -	- -	-192.98	-462.17	-24.89	134.81	121.65	- -
Price/Free Cash Flow Low	- -	- -	-0.67	-0.02	-3.35	62.68	28.17	- -
EV/Sales Average	- -	9.78	14.09	20.93	2.85	2.93	5.66	- -
EV/Sales High	- -	9.99	16.69	47.61	5.79	4.1	10.64	- -
EV/Sales Low	- -	9.57	- -	- -	0.52	1.8	2.14	- -
EV/EBITDA Average	- -	-19.87	-71.03	-75.11	-7.65	-44.56	985.92	-5.63
EV/EBITDA High	- -	-20.3	-84.14	-170.86	-15.51	-62.5	1,853.11	-5.63
EV/EBITDA Low	- -	-19.44	3.03	6.9	-1.4	-27.35	371.91	-5.63
EV/EBIT Average	- -	-19.87	-68.23	-73.07	-6.9	-29.73	-263.66	-9.69
EV/EBIT High	- -	-20.3	-80.82	-166.22	-14	-41.69	-495.57	-9.69
EV/EBIT Low	- -	-19.44	2.91	6.71	-1.27	-18.25	-99.46	-9.69
Last Price	- -	2.06	1.4	7.44	3.42	4.85	12.65	25.5
High Price	- -	2.1	3.15	12.01	7.44	6.56	19	34
Enterprise Value Average	-96	577	1,136	2,357	652	891	2,103	-184
Enterprise Value High	-96	589	1,346	5,363	1,322	1,250	3,953	-184
Enterprise Value Low	-96	564	-48	-216	120	547	793	-184

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	62	146	147	181	65	68	75	79
Diluted Weighted Avg Shares	- -	311	444	465	189	200	216	- -
Basic Weighted Avg Shares	- -	311	444	465	187	200	216	- -
Revenue per Share	- -	0.19	0.18	0.24	1.22	1.52	1.72	- -
EBITDA per Share	- -	-0.09	-0.04	-0.07	-0.46	-0.1	0.01	- -
Operating Income per Share	- -	-0.09	-0.04	-0.07	-0.51	-0.15	-0.04	- -
Basic EPS, GAAP	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	- -
Basic EPS from Cont Ops	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	- -
Diluted EPS, GAAP	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	- -
Diluted EPS from Cont Ops	- -	-0.09	-0.04	-0.07	-0.49	-0.14	-0.02	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.02	-0.03	-0.31	0.04	0.15	- -
Free Cash Flow per Basic Share	- -	- -	-0.02	-0.03	-0.31	0.03	0.15	- -
Cash & Equivalents per Share	- -	0.21	0.13	0.5	0.4	0.34	0.74	- -
Book Value per Share	- -	0.23	0.15	-0.36	-1.38	-1.42	-1.34	- -
Tangible Book Value per Share	- -	0.23	0.14	0.45	0.31	0.34	0.85	- -

Life360, Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)